What is the intrinsic value of LWRK.TO?
As of 2025-07-19, the Intrinsic Value of LifeWorks Inc (LWRK.TO) is
2.31 CAD. This LWRK.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 32.27 CAD, the upside of LifeWorks Inc is
-92.85%.
Is LWRK.TO undervalued or overvalued?
Based on its market price of 32.27 CAD and our intrinsic valuation, LifeWorks Inc (LWRK.TO) is overvalued by 92.85%.
LWRK.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(213.81) - (27.78) |
(42.75) |
-232.5% |
| DCF (Growth 10y) |
(33.58) - (269.09) |
(52.57) |
-262.9% |
| DCF (EBITDA 5y) |
(4.89) - (2.84) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(7.01) - (4.37) |
(1,234.50) |
-123450.0% |
| Fair Value |
2.31 - 2.31 |
2.31 |
-92.85% |
| P/E |
13.95 - 25.31 |
20.28 |
-37.1% |
| EV/EBITDA |
8.11 - 20.20 |
14.66 |
-54.6% |
| EPV |
63.23 - 90.60 |
76.92 |
138.4% |
| DDM - Stable |
7.96 - 119.85 |
63.90 |
98.0% |
| DDM - Multi |
(13.19) - (134.10) |
(22.72) |
-170.4% |
LWRK.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,243.31 |
| Beta |
0.07 |
| Outstanding shares (mil) |
69.52 |
| Enterprise Value (mil) |
2,886.42 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.40% |
| Cost of Debt |
5.00% |
| WACC |
4.19% |